| Cash flow from operations |
|   |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
| Operating profit |
OPERATING_PROFIT1 |
OPERATING_PROFIT2 |
OPERATING_PROFIT3 |
OPERATING_PROFIT4 |
| Interest expense |
INTEREST_EXPENSE1 |
INTEREST_EXPENSE2 |
INTEREST_EXPENSE3 |
INTEREST_EXPENSE4 |
| Interest income |
INTEREST_INCOME1 |
INTEREST_INCOME2 |
INTEREST_INCOME3 |
INTEREST_INCOME4 |
| Income taxes |
INCOME_TAXES1 |
INCOME_TAXES2 |
INCOME_TAXES3 |
INCOME_TAXES4 |
| Depreciation and amortization |
DEPRECIATION_AND_AMORTIZATION1 |
DEPRECIATION_AND_AMORTIZATION2 |
DEPRECIATION_AND_AMORTIZATION3 |
DEPRECIATION_AND_AMORTIZATION4 |
| Net from operations |
CASH_FLOW_FROM_OPERATIONS1 |
CASH_FLOW_FROM_OPERATIONS2 |
CASH_FLOW_FROM_OPERATIONS3 |
CASH_FLOW_FROM_OPERATIONS4 |
|   |
| Cash flow from change in operating assets & liabilities |
| Change in notes payable |
CHANGE_IN_NOTES_PAYABLE1 |
CHANGE_IN_NOTES_PAYABLE2 |
CHANGE_IN_NOTES_PAYABLE3 |
CHANGE_IN_NOTES_PAYABLE4 |
| Change in inventory |
CHANGE_IN_INVENTORY1 |
CHANGE_IN_INVENTORY2 |
CHANGE_IN_INVENTORY3 |
CHANGE_IN_INVENTORY4 |
| Change in accounts receivable |
CHANGE_IN_ACCOUNTS_RECEIVABLE1 |
CHANGE_IN_ACCOUNTS_RECEIVABLE2 |
CHANGE_IN_ACCOUNTS_RECEIVABLE3 |
CHANGE_IN_ACCOUNTS_RECEIVABLE4 |
| Other net change |
OTHER_NET_CHANGE1 |
OTHER_NET_CHANGE2 |
OTHER_NET_CHANGE3 |
OTHER_NET_CHANGE4 |
| Net from change in assets & liabilities |
CHANGES_IN_OPERATING_ASSETS_LIABILITIES1 |
CHANGES_IN_OPERATING_ASSETS_LIABILITIES2 |
CHANGES_IN_OPERATING_ASSETS_LIABILITIES3 |
CHANGES_IN_OPERATING_ASSETS_LIABILITIES4 |
|   |
| Cash flow from investment activities |
| Capital expenditures |
CAPITAL_EXPENDITURES1 |
CAPITAL_EXPENDITURES2 |
CAPITAL_EXPENDITURES3 |
CAPITAL_EXPENDITURES4 |
| Additional investment income |
OTHER_NET_AMOUNT1 |
OTHER_NET_AMOUNT2 |
OTHER_NET_AMOUNT3 |
OTHER_NET_AMOUNT4 |
| Net from investment activities |
CASH_FLOW_FROM_INVESTMENT_ACTVITIES1 |
CASH_FLOW_FROM_INVESTMENT_ACTVITIES2 |
CASH_FLOW_FROM_INVESTMENT_ACTVITIES3 |
CASH_FLOW_FROM_INVESTMENT_ACTVITIES4 |
|   |